DDM Analysis: 3260.TWO

Valuation Snapshot

Stable Growth	$460.05 - $2,210.12	$996.93
Multi-Stage	$249.96 - $273.19	$261.36
Blended Fair Value	$629.15
Current Price	$157.00
Upside	300.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	82.28%	-5.82%	2.81	1.69	4.55	2.59	1.00	0.14	4.19	2.79	0.34	1.80
YoY Growth	-	-	66.64%	-62.93%	75.90%	159.74%	613.06%	-96.67%	50.39%	713.45%	-80.91%	-64.95%
Dividend Yield	-	-	3.31%	1.70%	5.95%	3.18%	1.21%	0.35%	10.77%	3.83%	0.46%	5.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,468.56
(-) Cash Dividends Paid (M)	1,619.43
(=) Cash Retained (M)	1,849.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	693.71	433.57	260.14
Cash Retained (M)	1,849.13	1,849.13	1,849.13
(-) Cash Required (M)	-693.71	-433.57	-260.14
(=) Excess Retained (M)	1,155.42	1,415.56	1,588.99
(/) Shares Outstanding (M)	312.11	312.11	312.11
(=) Excess Retained per Share	3.70	4.54	5.09
LTM Dividend per Share	5.19	5.19	5.19
(+) Excess Retained per Share	3.70	4.54	5.09
(=) Adjusted Dividend	8.89	9.72	10.28
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$460.05	$996.93	$2,210.12
Upside / Downside	193.03%	534.99%	1,307.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,468.56	3,694.02	3,934.13	4,189.85	4,462.19	4,752.23	4,894.79
Payout Ratio	46.69%	55.35%	64.01%	72.68%	81.34%	90.00%	92.50%
Projected Dividends (M)	1,619.43	2,044.67	2,518.36	3,044.99	3,629.44	4,277.01	4,527.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,883.48	1,901.34	1,919.19
Year 2 PV (M)	2,136.95	2,177.65	2,218.74
Year 3 PV (M)	2,380.12	2,448.45	2,518.07
Year 4 PV (M)	2,613.31	2,713.81	2,817.18
Year 5 PV (M)	2,836.80	2,973.82	3,116.08
PV of Terminal Value (M)	66,164.43	69,360.20	72,678.27
Equity Value (M)	78,015.09	81,575.25	85,267.52
Shares Outstanding (M)	312.11	312.11	312.11
Fair Value	$249.96	$261.36	$273.19
Upside / Downside	59.21%	66.47%	74.01%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ADATA Technology Co., Ltd. (3260.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener